{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/170920","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"170920","name":"엘티씨","market":"KOSDAQ","sector":"기초 화학물질 제조업","lastPrice":35300,"marketCap":372913647800,"sharesOutstanding":10564126,"asOf":"2026-09-26T15:09:35.476Z"},"valuation":{"fiscalYear":2025,"per":77.47,"perTtm":7.57,"ttmPeriod":"25Q3~26Q2","pbr":2.88,"psr":1.2,"evEbitda":10.22,"ev":395278118481,"fcff":18355171621,"fcffYield":0.0464,"roe":0.0405,"revenueGrowth":{"y1":0.1206,"y3":0.1225,"y5":0.2678},"operatingIncomeGrowth":{"y1":0.2251,"y3":0.4007,"y5":0.457},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.542Z"},"price":{"high52w":57800,"low52w":15770,"fromHigh":-0.3893,"returns":[{"label":"1개월","value":-0.0084},{"label":"3개월","value":-0.138},{"label":"6개월","value":0.0398},{"label":"1년","value":0.8252},{"label":"3년","value":2.9441},{"label":"5년","value":2.1239}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":1.1,"payoutPct":null},{"fiscalYear":2020,"dps":100,"yieldPct":0.8,"payoutPct":null},{"fiscalYear":2019,"dps":100,"yieldPct":0.8,"payoutPct":96.2},{"fiscalYear":2018,"dps":100,"yieldPct":1.1,"payoutPct":88},{"fiscalYear":2017,"dps":150,"yieldPct":1.1,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":96773496472,"operatingIncome":3315457176,"netIncome":1325203529,"controllingNetIncome":831826572,"ebitda":3607498424,"fcff":9225694567,"cfo":12891811497,"capex":4828310911,"totalAssets":166985304342,"totalLiabilities":75635456440,"totalEquity":91349847902,"cash":26940853065,"totalDebt":55761446395},{"fiscalYear":2019,"statement":"연결","revenue":92053187716,"operatingIncome":3712004441,"netIncome":1250388891,"controllingNetIncome":761044157,"ebitda":10948866700,"fcff":-3120538213,"cfo":4826093655,"capex":9400557682,"totalAssets":172657779774,"totalLiabilities":80730136492,"totalEquity":91927643282,"cash":22533646231,"totalDebt":60665395615},{"fiscalYear":2020,"statement":"연결","revenue":94775793266,"operatingIncome":4513263100,"netIncome":-4330426838,"controllingNetIncome":-4029091772,"ebitda":13956728989,"fcff":8218044929,"cfo":10039953466,"capex":2791837833,"totalAssets":165752112059,"totalLiabilities":77968212585,"totalEquity":87783899474,"cash":22229538097,"totalDebt":59508870525},{"fiscalYear":2021,"statement":"연결","revenue":78285335654,"operatingIncome":-8395564793,"netIncome":-9064556264,"controllingNetIncome":-9537069851,"ebitda":5459293276,"fcff":-7922337393,"cfo":-8321028102,"capex":530541293,"totalAssets":159294750035,"totalLiabilities":75427299625,"totalEquity":83867450410,"cash":27131252310,"totalDebt":54869024980},{"fiscalYear":2022,"statement":"연결","revenue":219427343415,"operatingIncome":10782148304,"netIncome":3026880895,"controllingNetIncome":2119386537,"ebitda":null,"fcff":22703804034,"cfo":23229425948,"capex":2569132806,"totalAssets":271484334011,"totalLiabilities":178197116665,"totalEquity":93287217346,"cash":31936632884,"totalDebt":106409725617},{"fiscalYear":2023,"statement":"연결","revenue":113358801071,"operatingIncome":-16045371389,"netIncome":-27953305947,"controllingNetIncome":-25631217679,"ebitda":null,"fcff":-18148094634,"cfo":-12012307421,"capex":9224182272,"totalAssets":299357556444,"totalLiabilities":189607366268,"totalEquity":109750190176,"cash":55199275956,"totalDebt":118111474030},{"fiscalYear":2024,"statement":"연결","revenue":276973239785,"operatingIncome":24184336150,"netIncome":14429041663,"controllingNetIncome":10087593452,"ebitda":32196097298,"fcff":9981112271,"cfo":20413373710,"capex":13813853457,"totalAssets":325722744968,"totalLiabilities":138449074535,"totalEquity":187273670433,"cash":46878884677,"totalDebt":84431495235},{"fiscalYear":2025,"statement":"연결","revenue":310384726014,"operatingIncome":29629435023,"netIncome":18189648458,"controllingNetIncome":4813889916,"ebitda":38680210120,"fcff":18355171621,"cfo":25146673728,"capex":10130151698,"totalAssets":383387868522,"totalLiabilities":159648759353,"totalEquity":223739109169,"cash":74881612775,"totalDebt":97246083456}],"quarterly":[{"stockCode":"170920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":67932756748,"operatingIncome":8225956822,"netIncome":4535304262,"prevYearRevenue":76956120595,"prevYearOperatingIncome":8082218765,"prevYearNetIncome":3124674898,"source":"11014","updatedAt":"2026-08-26T22:22:30.294Z"},{"stockCode":"170920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":105236514941,"operatingIncome":7066594465,"netIncome":6056753716,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:30.298Z"},{"stockCode":"170920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":98838154623,"operatingIncome":18100170920,"netIncome":17120960376,"prevYearRevenue":75870938401,"prevYearOperatingIncome":9425177453,"prevYearNetIncome":6676184514,"source":"11013","updatedAt":"2026-08-26T22:22:29.749Z"},{"stockCode":"170920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":140878399396,"operatingIncome":23201268463,"netIncome":21567320600,"prevYearRevenue":61344515924,"prevYearOperatingIncome":4911706283,"prevYearNetIncome":921405967,"source":"11012","updatedAt":"2026-08-26T22:22:30.042Z"}]}